Nifty
Sensex
:
:
11607.30
39090.03
333.10 (2.95%)
1075.41 (2.83%)

Wood & Wood Products

Rating :
65/99

BSE: 532646 | NSE: UNIPLY

58.00
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  55.05
  •  58.60
  •  54.80
  •  56.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  962883
  •  557.88
  •  67.05
  •  30.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 962.30
  • 23.73
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,260.05
  • 0.07%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.32%
  • 16.47%
  • 41.27%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 15.78%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.66
  • -1.69
  • -0.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.75
  • -4.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 57.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 1.51
  • 2.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.54
  • 70.34
  • 118.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
158.95
141.16
12.60%
97.84
117.17
-16.50%
112.57
102.50
9.82%
117.01
91.21
28.29%
Expenses
137.22
119.94
14.41%
88.75
107.50
-17.44%
97.36
84.64
15.03%
98.91
75.07
31.76%
EBITDA
21.74
21.22
2.45%
9.09
9.68
-6.10%
15.21
17.86
-14.84%
18.10
16.14
12.14%
EBIDTM
13.67%
15.03%
9.29%
8.26%
13.51%
17.43%
15.47%
17.70%
Other Income
9.31
3.16
194.62%
14.83
12.94
14.61%
15.00
2.39
527.62%
3.24
0.50
548.00%
Interest
9.47
9.93
-4.63%
10.92
9.03
20.93%
10.02
6.82
46.92%
8.91
7.73
15.27%
Depreciation
1.46
0.99
47.47%
1.21
0.88
37.50%
1.03
1.16
-11.21%
0.97
1.06
-8.49%
PBT
14.85
13.46
10.33%
11.96
22.62
-47.13%
18.92
12.28
54.07%
11.46
9.24
24.03%
Tax
3.94
4.38
-10.05%
5.29
11.14
-52.51%
6.37
4.25
49.88%
3.66
3.10
18.06%
PAT
10.91
9.09
20.02%
6.67
11.48
-41.90%
12.54
8.03
56.16%
7.80
6.15
26.83%
PATM
6.87%
6.44%
6.81%
9.79%
11.14%
7.83%
6.67%
6.74%
EPS
0.68
0.72
-5.56%
0.43
1.05
-59.05%
0.81
0.71
14.08%
0.62
0.51
21.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
486.37
387.93
264.13
122.21
123.02
105.90
86.85
83.08
103.09
110.15
Net Sales Growth
7.59%
46.87%
116.13%
-0.66%
16.17%
21.93%
4.54%
-19.41%
-6.41%
 
Cost Of Goods Sold
233.22
239.30
162.49
102.33
94.94
82.11
66.21
64.43
81.92
90.45
Gross Profit
253.15
148.63
101.64
19.89
28.08
23.79
20.64
18.64
21.18
19.70
GP Margin
52.05%
38.31%
38.48%
16.28%
22.83%
22.46%
23.77%
22.44%
20.55%
17.88%
Total Expenditure
422.24
326.54
231.85
120.94
112.29
95.88
82.51
84.90
99.26
100.31
Power & Fuel Cost
-
1.56
1.94
2.88
2.35
2.29
2.09
1.81
1.48
1.30
% Of Sales
-
0.40%
0.73%
2.36%
1.91%
2.16%
2.41%
2.18%
1.44%
1.18%
Employee Cost
-
31.94
45.65
7.28
3.71
3.00
2.55
2.56
2.26
1.62
% Of Sales
-
8.23%
17.28%
5.96%
3.02%
2.83%
2.94%
3.08%
2.19%
1.47%
Manufacturing Exp.
-
24.34
3.56
2.98
2.64
2.32
2.79
3.69
3.59
3.13
% Of Sales
-
6.27%
1.35%
2.44%
2.15%
2.19%
3.21%
4.44%
3.48%
2.84%
General & Admin Exp.
-
24.64
13.62
3.34
3.20
2.95
2.52
2.65
2.73
1.93
% Of Sales
-
6.35%
5.16%
2.73%
2.60%
2.79%
2.90%
3.19%
2.65%
1.75%
Selling & Distn. Exp.
-
4.69
4.44
1.50
3.05
3.09
3.29
2.58
2.63
1.66
% Of Sales
-
1.21%
1.68%
1.23%
2.48%
2.92%
3.79%
3.11%
2.55%
1.51%
Miscellaneous Exp.
-
0.08
0.16
0.62
2.40
0.10
3.06
7.18
4.65
0.22
% Of Sales
-
0.02%
0.06%
0.51%
1.95%
0.09%
3.52%
8.64%
4.51%
0.20%
EBITDA
64.14
61.39
32.28
1.27
10.73
10.02
4.34
-1.82
3.83
9.84
EBITDA Margin
13.19%
15.83%
12.22%
1.04%
8.72%
9.46%
5.00%
-2.19%
3.72%
8.93%
Other Income
42.38
16.10
4.26
0.23
0.25
0.25
3.26
2.02
1.27
0.64
Interest
39.32
31.70
13.99
6.41
6.29
5.75
6.11
6.37
6.45
3.57
Depreciation
4.67
4.17
2.83
1.49
1.45
1.36
2.58
2.63
2.22
1.87
PBT
57.19
41.61
19.72
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Tax
19.26
21.51
6.19
-1.83
1.00
0.92
-1.47
-2.57
-1.26
2.34
Tax Rate
33.68%
40.65%
31.76%
28.59%
30.77%
29.11%
30.63%
29.17%
35.29%
46.43%
PAT
37.92
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
PAT before Minority Interest
37.92
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.80%
8.10%
5.04%
-3.75%
1.83%
2.12%
-3.83%
-7.50%
-2.24%
2.45%
PAT Growth
9.12%
136.17%
-
-
0.45%
-
-
-
-
 
Unadjusted EPS
2.54
13.72
6.25
-319.00
1.80
1.79
-2.67
-5.00
-1.85
2.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
417.82
152.70
27.95
32.53
28.24
13.15
16.48
22.50
24.81
Share Capital
23.91
23.91
14.36
14.36
12.46
12.46
12.46
12.46
12.46
Total Reserves
161.59
128.79
13.59
18.17
15.77
0.68
4.01
10.04
12.35
Non-Current Liabilities
109.66
117.52
0.22
3.53
7.95
45.69
47.14
58.57
50.55
Secured Loans
100.46
43.90
1.22
2.43
5.80
34.02
45.26
46.29
38.43
Unsecured Loans
4.36
7.11
1.50
1.50
3.49
14.27
2.99
10.75
9.27
Long Term Provisions
0.11
0.38
0.10
0.38
0.37
0.00
0.00
0.00
0.00
Current Liabilities
314.88
241.54
85.09
67.68
59.20
23.61
39.19
23.34
33.27
Trade Payables
65.43
60.58
41.88
26.91
23.24
19.10
28.18
16.58
29.38
Other Current Liabilities
19.47
12.29
4.83
6.81
6.03
4.33
10.73
6.38
1.90
Short Term Borrowings
218.41
162.49
38.38
33.87
29.93
0.00
0.00
0.00
0.00
Short Term Provisions
11.57
6.18
0.00
0.09
0.00
0.18
0.27
0.39
2.00
Total Liabilities
842.36
511.76
113.26
103.74
95.39
82.45
102.81
104.41
108.63
Net Block
63.22
74.85
28.73
26.79
27.67
14.62
38.43
32.98
41.88
Gross Block
67.85
77.60
39.37
36.01
35.79
21.50
47.12
39.30
46.38
Accumulated Depreciation
4.63
2.74
10.65
9.22
8.11
6.88
8.70
6.33
4.50
Non Current Assets
514.78
111.99
30.22
28.11
28.25
14.68
38.44
33.29
41.94
Capital Work in Progress
1.35
2.44
0.01
0.00
0.01
0.05
0.00
0.30
0.05
Non Current Investment
114.55
1.95
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
335.63
32.75
1.44
1.27
0.56
0.00
0.00
0.00
0.00
Other Non Current Assets
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
326.66
399.78
83.05
75.63
67.14
67.77
64.16
70.71
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
86.79
107.48
55.89
47.44
37.95
38.32
31.58
30.84
25.14
Sundry Debtors
190.39
186.98
22.61
22.20
21.76
19.46
19.88
29.27
33.01
Cash & Bank
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67
Other Current Assets
24.02
1.15
0.22
0.11
1.59
1.93
2.89
3.38
3.28
Short Term Loans & Adv.
23.03
19.59
1.63
0.98
1.45
1.20
2.19
1.93
2.28
Net Current Assets
11.78
158.24
-2.04
7.95
7.94
44.16
24.97
47.37
32.81
Total Assets
842.36
511.77
113.27
103.74
95.39
82.45
102.81
104.42
108.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
85.84
-122.52
4.03
4.30
9.72
-14.76
23.48
-8.11
-1.28
PBT
54.41
19.49
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Adjustment
19.23
10.61
6.98
6.78
6.05
4.75
14.20
6.38
4.09
Changes in Working Capital
25.53
-153.30
3.45
-5.15
0.52
-18.43
18.31
-10.39
-8.90
Cash after chg. in Working capital
99.17
-123.21
4.03
4.88
9.72
-14.76
23.69
-7.58
0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.73
0.69
0.00
-0.58
0.00
0.00
-0.22
-0.54
-1.51
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
1.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-395.32
-76.02
-3.24
-0.48
-1.31
18.01
-7.40
7.40
-27.29
Net Fixed Assets
21.69
14.63
-3.37
-0.21
-14.25
25.57
-7.52
6.83
Net Investments
-111.12
-58.79
0.00
-0.04
0.00
0.00
0.00
-0.05
Others
-305.89
-31.86
0.13
-0.23
12.94
-7.56
0.12
0.62
Cash from Financing Activity
250.37
281.83
-3.00
-4.77
-10.63
-5.00
-13.47
3.26
27.68
Net Cash Inflow / Outflow
-59.11
83.29
-2.21
-0.94
-2.22
-1.75
2.60
2.55
-0.89
Opening Cash & Equivalents
84.58
1.28
4.90
5.84
8.06
9.81
7.21
4.67
5.56
Closing Cash & Equivalent
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
15.44
11.70
2.10
2.74
2.47
2.11
2.61
3.54
3.88
ROA
4.64%
4.26%
-4.22%
2.26%
2.51%
-3.59%
-6.02%
-2.17%
2.49%
ROE
19.36%
17.16%
-26.32%
12.82%
15.67%
-22.62%
-32.51%
-9.99%
11.16%
ROCE
15.48%
16.24%
0.02%
16.06%
14.93%
2.09%
-3.39%
3.82%
11.98%
Fixed Asset Turnover
5.33
4.52
3.60
3.72
4.29
2.87
2.17
2.70
2.62
Receivable days
177.53
144.82
60.22
60.01
61.25
72.95
95.44
98.25
99.25
Inventory Days
91.39
112.88
138.84
116.56
113.34
129.65
121.22
88.31
75.58
Payable days
68.89
72.45
104.43
82.23
81.65
106.47
108.77
87.74
100.99
Cash Conversion Cycle
200.03
185.24
94.63
94.34
92.94
96.13
107.89
98.83
73.84
Total Debt/Equity
1.75
1.53
2.91
2.09
2.77
3.67
2.97
2.58
1.97
Interest Cover
2.67
2.39
0.00
1.52
1.55
0.22
-0.38
0.45
2.41

News Update:


  • Uniply Inds - Quarterly Results
    14th Aug 2019, 20:16 PM

    Read More
  • Markab Capital to acquire 20.7% controlling stake in Uniply Industries
    4th Jul 2019, 09:54 AM

    The deal values Uniply Industries at an enterprise value of over Rs 1,550 crore on a fully diluted basis

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.